[WWE] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Stock
[WWE] WWE HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 183.43%
YoY- 66.37%
Quarter Report
Latest QR
Upcoming QR
WWE's Result
WWE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 336,732 235,089 125,844 53,727 72,077 43,664 18,581 588.72%
PBT 13,700 13,237 5,369 1,271 -208 2,600 1,766 291.39%
Tax -7,559 -2,093 -277 -143 -1,145 -254 -62 2351.58%
NP 6,141 11,144 5,092 1,128 -1,353 2,346 1,704 134.87%
-
NP to SH 6,236 11,145 5,092 1,128 -1,352 2,346 1,704 137.29%
-
Tax Rate 55.18% 15.81% 5.16% 11.25% - 9.77% 3.51% -
Total Cost 330,591 223,945 120,752 52,599 73,430 41,318 16,877 625.34%
-
Net Worth 64,254 68,744 62,504 59,105 57,407 60,729 60,263 4.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 845 - - - - - - -
Div Payout % 13.56% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 64,254 68,744 62,504 59,105 57,407 60,729 60,263 4.36%
NOSH 42,273 41,663 41,669 41,623 41,600 41,595 41,560 1.13%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.82% 4.74% 4.05% 2.10% -1.88% 5.37% 9.17% -
ROE 9.71% 16.21% 8.15% 1.91% -2.36% 3.86% 2.83% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 796.56 564.26 302.01 129.08 173.26 104.97 44.71 580.94%
EPS 14.74 26.75 12.22 2.71 -3.52 5.64 4.10 134.49%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.65 1.50 1.42 1.38 1.46 1.45 3.19%
Adjusted Per Share Value based on latest NOSH - 41,623
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 799.18 557.94 298.67 127.51 171.06 103.63 44.10 588.71%
EPS 14.80 26.45 12.09 2.68 -3.21 5.57 4.04 137.45%
DPS 2.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.525 1.6315 1.4834 1.4028 1.3625 1.4413 1.4303 4.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.93 0.71 0.67 0.50 0.96 1.23 1.38 -
P/RPS 0.12 0.13 0.22 0.39 0.55 1.17 3.09 -88.50%
P/EPS 6.30 2.65 5.48 18.45 -29.54 21.81 33.66 -67.24%
EY 15.86 37.68 18.24 5.42 -3.39 4.59 2.97 205.20%
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.43 0.45 0.35 0.70 0.84 0.95 -25.55%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 22/08/06 24/05/06 27/02/06 21/12/05 29/08/05 26/05/05 -
Price 1.28 0.70 0.62 0.63 0.54 1.07 1.15 -
P/RPS 0.16 0.12 0.21 0.49 0.31 1.02 2.57 -84.26%
P/EPS 8.68 2.62 5.07 23.25 -16.62 18.97 28.05 -54.21%
EY 11.52 38.21 19.71 4.30 -6.02 5.27 3.57 118.21%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.42 0.41 0.44 0.39 0.73 0.79 4.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment